Download App
Help CenterSubscribe
Money Works 4 Me Logo MoneyWorks4Me
Talk to Advisor
Login Get Free Account
Sign Up

MoneyWorks4Me

Log In Sign Up Schedule Free 15‑min Call
Login Get Free Account
Sign Up

Bombay Rayon Fashions Ltd (BRFL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532678 NSE: BRFL Textile | Small Cap | Bombay Rayon Fashion Share Price

₹1.82 0.00 (0.00%)

As on 12-Dec'22 18:01

Bombay Rayon Fashions Ltd (BRFL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532678 NSE: BRFL Textile | Small Cap | Bombay Rayon Fashion Share Price

₹1.82 0.00 (0.00%)

As on 12-Dec'22 18:01

Key Metrics
Valuation Multiples
Market Cap
₹58 Cr.
Current Price
₹1.8
52-Week Low / High
₹2 / 2
TTM EPS
₹-38.2
TTM Sales
₹761 Cr.
Book Value per Share
₹-17.5
P/E Ratio
0.00
Industry PE
36.3
Price to Book (P/B)
-0.10
Price to Sales (P/S)
0.08
EV/EBITDA
-14.45
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
-1159.65%
Return on Capital Employed (ROCE)
-27.47%
Return on Assets (ROA)
-37.10%
Operating Profit Margin
-35.9%
Net Profit Margin
-169.78%
Gross Profit Margin
-54.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
-23.63%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
25.54%
Pledged shares (%) of Promoter's holding (%)
38.07%
Reserves
₹-873 Cr.
Equity
₹317.5 Cr.
Face Value
₹10
All Time Low / High
₹1.58 / 418.00

Bombay Rayon Fashions stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Bombay Rayon Fashions Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation ⓘ

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % ⓘ8.6%-2.3%5.7%8.3%5.8%0.8%-25.7%-37.9%-7.6%-26.9%-
Value Creation
Index ⓘ		-0.4-1.2-0.6-0.4-0.6-1.0-2.8-3.7-1.5NA-

Growth Parameters ⓘ
Sales ⓘ3,1952,9073,5334,1723,8773,08894148810983.166
Sales YoY Gr.--9%21.5%18.1%-7.1%-20.3%-69.5%-48.2%-77.7%-23.6%-
Adj EPS ⓘ13.6-12-6.70.3-8.4-9-52.7-50.9-12.5-17-32.9
YoY Gr.--188.2%NANA-3214.8%NANANANANA-
BVPS (₹) ⓘ231.9201.4194.5141.6140.1133.680.521.312.1-24-27.5
Adj Net
Profit ⓘ		182-161-90.13.7-156-286-1,672-1,617-396-539-1,045
Cash Flow from Ops. ⓘ510-838573448281-1613.3-366366-77.5-
Debt/CF from Ops. ⓘ7.8-5.69.312.620-25.41347-13.712.8-57-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘ-33.3%-53.6%-55.5%-23.6%
Adj EPS ⓘ-202.5%NANANA
BVPSⓘ-177.7%-170.3%-166.8%-299.3%
Share Price -36.2% -23.8% - -

Key Financial Parameters ⓘ

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity % ⓘ		5.9-5.4-3.30.2-6.8-8.2-48.5-97.2-68.5382.9127.8
Op. Profit
Mgn % ⓘ		26.315.616.118.315.56.4-192.2-392.3-344.1-283.1-226.5
Net Profit
Mgn % ⓘ		5.7-5.5-2.60.1-4-9.3-177.6-331.4-364.2-648.3-1572.8
Debt to
Equity ⓘ		1.31.7232.211.77.412.3-5.8-
Working Cap
Days ⓘ		4185415034535166961,9642,4987,8686,1361,876
Cash Conv.
Cycle ⓘ		2243043013013815501,6371,9775,4933,399-14,824

Valuation of Bombay Rayon Fashion - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *44.4140.9840.9840.9838.0738.0738.0738.0738.0738.07
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales3,301.952,994.583,581.434,209.583,894.863,099.25973.65488.49108.77777.54
Operating Expenses ⓘ + 2,515.092,610.873,060.073,465.853,295.162,900.982,842.812,419.14483.271,056.77
Manufacturing Costs371.67363.21315.92415.94444.87355.02352.73250.2457.71215.30
Material Costs1,671.061,784.582,330.792,655.392,475.662,125.132,015.551,740.49148.89524.05
Employee Cost 290.81299.94265.75278.77273.71300.32244.22140.8848.75140.24
Other Costs ⓘ 181.55163.14147.61115.75100.92120.51230.31287.53227.92177.18
Operating Profit ⓘ 786.86383.71521.36743.73599.70198.27-1,869.16-1,930.65-374.50-279.23
Operating Profit Margin (%) 23.8%12.8%14.6%17.7%15.4%6.4%-192.0%-395.0%-344.0%-35.9%
Other Income ⓘ + 20.2810.5040.72103.4522.2321.8948.4612.138.468.56
Exceptional Items ⓘ -0.01-345.54-0.800-7.650.290.07-322.48137.02-902.86
Interest ⓘ 278.77450.59558.13597.32672.55423.02445.55441.84146.45154.10
Depreciation ⓘ 290.54316.22177.28180.86166.55159.84159.65138.40103.94116.80
Profit Before Tax ⓘ 237.82-718.14-174.1369-224.82-362.41-2,425.83-2,821.24-479.41-1,444.43
Tax ⓘ 109.16-233.85-41.3040.58-62.54-76.78-735.13-992-374.05-124.29
Profit After Tax 128.66-484.29-132.8328.42-162.28-285.63-1,690.70-1,829.24-105.36-1,320.14
PAT Margin (%) 3.9%-16.2%-3.7%0.7%-4.2%-9.2%-173.0%-374.0%-96.9%-169.0%
Adjusted EPS (₹)9.6-35.9-9.82.1-8.7-9.0-53.3-57.6-3.3-39.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund + 2,851.042,404.662,306.421,978.832,667.804,300.032,609.74781.65683.51-455.83
Share Capital ⓘ 134.60134.60134.60134.60185.99317.48317.48317.48317.48317.48
Reserves ⓘ 2,716.442,270.062,171.821,844.232,481.813,982.552,292.26464.17366.03-773.31
Debt +3,614.224,520.405,143.185,361.265,301.263,859.953,977.214,265.244,585.264,468.02
Long Term Debt1,493.352,790.892,741.732,642.591,665.331,233.241,105.101,041.69783.77912.20
Short Term Debt2,120.871,729.512,401.452,718.673,635.932,626.712,872.113,223.553,801.493,555.82
Minority Interest2.862.381.761.491.491.491.491.491.49-450.1
Trade Payables733.16859.94696.21859.87590.16688.65630.42597.50561.69684.04
Others Liabilities ⓘ 850.88362.39342.33700.76791.59488.8657.95-683.13-1,736.78-1,225.57
Total Liabilities ⓘ 8,052.168,149.778,489.908,902.219,352.309,338.987,276.814,962.754,095.173,020.56

Fixed Assets

Net Fixed Assets ⓘ +4,139.773,853.583,665.743,606.253,452.123,240.063,007.282,432.421,360.251,985.23
Gross Block5,141.625,165.925,145.845,261.935,266.395,203.485,093.154,422.702,625.033,347.44
Accumulated Depreciation1,001.851,312.341,480.101,655.681,814.271,963.422,085.871,990.281,264.781,362.21
CWIP ⓘ 132.25138.8914.614.5111.5917.8118.3418.513.1518.48
Investments ⓘ 47.7246.7238.1323.1623.1082.4781.4023.10643.1024.18
Inventories2,320.372,481.212,880.373,126.133,651.243,731.772,213.38615.09468.97174.53
Trade Receivables673.30865.151,075.841,295.521,419.611,622.991,340.221,295.311,124.76249.33
Cash Equivalents 97.11103.1388.93103.8875.6227.0930.2235.1926.094.15
Others Assets ⓘ 641.64661.09726.28742.76719.02616.79585.97543.13468.85564.66
Total Assets ⓘ 8,052.168,149.778,489.908,902.219,352.309,338.987,276.814,962.754,095.173,020.56
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity ⓘ + 395.92-839.17523.25333.92-278.18-99.1429.34-4.67365.62-1,582.56
PBT ⓘ 237.83-718.14-174.1369-224.82-362.42-2,425.83-2,821.24-479.41-1,444.43
Adjustment ⓘ 422.39770.33722.37708.10833.53572.04726.461,107.51678.28-13.65
Changes in Working Capital ⓘ -208.12-837.98-24.7-483.64-883.92-307.571733.591719.56167.19-124.38
Tax Paid ⓘ -56.18-53.38-0.29-8.97-2.91-1.19-4.88-10.50-0.44-0.10
Cash Flow From Investing Activity ⓘ + -335.95-1.2869.4690.61-6.07-2.9036.83146.69-343.45-119.85
Capex -353.80-43.91-8.3625.60-14.77-10.4638.71145.82268.97-102.02
Net Investments 8.690.9720.76570.08000-6200
Others ⓘ 9.1641.6657.068.018.627.56-1.880.877.58-17.83
Cash Flow From Financing Activity ⓘ + -93.55846.47-606.91-409.58255.9953.53-63.04-137.05-31.26239.32
Net Proceeds from Shares ⓘ 0000000000
Net Proceeds from Borrowing ⓘ 0000000000
Interest Paid ⓘ -278.77-210.54-558.13-537.01-576.98-423.02-80.62-439.65-146.45-153.66
Dividend Paid ⓘ 0000000000
Others ⓘ 185.221,057.01-48.78127.43832.97476.5517.58302.60115.19392.98
Net Cash Flow ⓘ -33.586.02-14.2014.95-28.26-48.513.134.97-9.09-1,463.09
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)4.5-18.43-5.641.33-6.98-8.2-48.94-107.88-14.38N/A
ROCE (%)7.78-3.825.188.695.630.73-25.61-37.15-6.02N/A
Asset Turnover Ratio0.430.370.430.480.430.330.120.080.020.22
PAT to CFO Conversion(x)3.08N/AN/A11.75N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days6193.8098.90102.80127.20179.20555.40984.604,060.50322.50
Inventory Days230.90292.60273.20260.40317.60434.801,114.401,056.701,818.90151
Payable Days134.80162.90121.90107106.90109.80119.40128.801,420.90433.80

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Bombay Rayon Fashions Ltd FAQs

The current trading price of Bombay Rayon Fashion on 12-Dec-2022 18:01 is ₹1.82.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 11-Dec-2022 the market cap of Bombay Rayon Fashion stood at ₹57.78 Cr

The latest P/E ratio of Bombay Rayon Fashion as of 11-Dec-2022 is 0.00.

The latest P/B ratio of Bombay Rayon Fashion as of 11-Dec-2022 is -0.07.

The 52-week high of Bombay Rayon Fashion is ₹1.82 and the 52-week low is ₹1.74.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bombay Rayon Fashion is ₹66.45 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Bombay Rayon Fashions Ltd is a below average quality company.

The key valuation ratios of Bombay Rayon Fashions Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

No data found

About Bombay Rayon Fashions Ltd

Bombay Rayon Fashions (BRFL) was incorporated in 1992 and is engaged into manufacturing of fabrics and apparels. BRFL manufactures one of the most versatile and technically advanced fabrics and apparels in India. Presently, the company is the largest shirt manufacturer in India.

Currently, it has employee strength of 32000 people. Its fabric division manufactures 55 million meters per annum. Its garment unit manufactures 35 million pieces per annum.

It has vision to become lowest cost producers in the world by setting up best manufacturing units.

The Company owns 13 manufacturing facilities, including one sampling unit across the country

BRFL has presence in entire value chain starting from yarn dyeing, weaving, fabric processing, designing, garment manufacturing till retailing.

In domestic market it finished fabric are marketed through 70 distributors and more than 2000 retailers. It also exports to Middle East and EU countries.

It is setting up new manufacturing unit in Maharashtra, Bangalore and Karnataka. This will increase the yarn dyeing capacity from 1.4 million kg p.a to 11.9 million kg p.a.It will also increase fabric manufacturing capacity from 55 million metres p.a. to 235 million metres p.a. and garment manufacturing capacity from 30 million pieces p.a. to 75 million pieces p.a.

Milestones

BRFL got listed in all the stock exchanges in India in 2005.In the same years it acquired DPJ Clothing U.K.

In 2007, BRFL acquired Leela Scottish Lace a textile arm of Leela Group. This acquisition made BRFL one of the largest apparel groups in India.

In 2007, BRFL signed Memorandum of Understanding with Government of Maharashtra to expand its fabric and garment division by setting up new unit in various regions of Maharashtra. The total investment for this project is Rs.1,100 crore.

In 2008 BRFL acquired the iconic brand “Guru”.

You have 48 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now